{"schema_version":"1.0.0","dataset_id":"CZ_MUNICIPAL_HISTORY_2010_2025","generated_at":"2026-08-22T12:45:56.134006+00:00","period":{"from":2010,"to":2025,"years":16},"definitions":{"budget_result":"Skutečné příjmy po konsolidaci minus skutečné výdaje po konsolidaci.","cash":"2010–2011: stav běžných účtů ve FIN 2-12 M; od 2012: součet účtů 068, 231, 236, 241, 244, 261 a 262 v rozvaze účetní jednotky.","population":"Počet obyvatel k 1. 7. daného roku podle ČSÚ DataStat; používá se jako jmenovatel ročních částek na obyvatele.","missing_year":"Chybějící rok znamená, že pro současné IČO nebyly ve zdrojovém FIN 2-12 M nalezeny rozpočtové řádky; nejde o nulový rozpočet."},"municipality":{"entity_id":"CZ:00377252","national_id":"00377252","name":"Hornice","currency_code":"CZK","history_path":"/data/municipal-history/00377252.json"},"series":[{"year":2010,"revenue_approved":578100.0,"revenue_adjusted":991200.0,"revenue_actual":1013640.0,"expense_approved":858100.0,"expense_adjusted":1021200.0,"expense_actual":958160.0,"tax_revenue":748150.0,"nontax_revenue":32520.0,"capital_revenue":4190.0,"transfer_revenue":228780.0,"current_expense":958160.0,"capital_expense":0.0,"budget_balance":55480.0,"cash_current":185750.0,"cash_previous":130270.0,"population_mid_year":76,"expense_per_capita":12607.37,"source_kind":"Monitor CSV extract","comparability":"historical_budget_cash_break_2012"},{"year":2011,"revenue_approved":802000.0,"revenue_adjusted":3487999.1,"revenue_actual":3487340.02,"expense_approved":802000.0,"expense_adjusted":4179599.1,"expense_actual":4178789.48,"tax_revenue":759469.85,"nontax_revenue":242756.07,"capital_revenue":0.0,"transfer_revenue":2485114.1,"current_expense":656687.48,"capital_expense":3522102.0,"budget_balance":-691449.46,"cash_current":154337.01,"cash_previous":185786.47,"population_mid_year":79,"expense_per_capita":52896.07,"source_kind":"Monitor CSV extract","comparability":"historical_budget_cash_break_2012"},{"year":2012,"revenue_approved":815200.0,"revenue_adjusted":1209965.0,"revenue_actual":1214402.28,"expense_approved":645200.0,"expense_adjusted":1029965.0,"expense_actual":1003861.78,"tax_revenue":768566.86,"nontax_revenue":252532.42,"capital_revenue":138.0,"transfer_revenue":193165.0,"current_expense":1003861.78,"capital_expense":0.0,"budget_balance":210540.5,"cash_current":154877.51,"cash_previous":154337.01,"population_mid_year":80,"expense_per_capita":12548.27,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2013,"revenue_approved":917500.0,"revenue_adjusted":1026500.0,"revenue_actual":1151768.59,"expense_approved":797500.0,"expense_adjusted":906500.0,"expense_actual":1052560.02,"tax_revenue":894277.53,"nontax_revenue":59693.06,"capital_revenue":0.0,"transfer_revenue":197798.0,"current_expense":1052560.02,"capital_expense":0.0,"budget_balance":99208.57,"cash_current":112746.27,"cash_previous":154877.51,"population_mid_year":79,"expense_per_capita":13323.54,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2014,"revenue_approved":978500.0,"revenue_adjusted":997700.0,"revenue_actual":2934976.26,"expense_approved":778500.0,"expense_adjusted":797700.0,"expense_actual":1117705.9,"tax_revenue":968795.11,"nontax_revenue":42181.15,"capital_revenue":0.0,"transfer_revenue":1924000.0,"current_expense":1117705.9,"capital_expense":0.0,"budget_balance":1817270.36,"cash_current":76136.13,"cash_previous":112746.27,"population_mid_year":76,"expense_per_capita":14706.66,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2015,"revenue_approved":978500.0,"revenue_adjusted":978500.0,"revenue_actual":1356772.07,"expense_approved":778500.0,"expense_adjusted":778500.0,"expense_actual":1205681.6,"tax_revenue":1045221.58,"nontax_revenue":64054.49,"capital_revenue":0.0,"transfer_revenue":247496.0,"current_expense":1205681.6,"capital_expense":0.0,"budget_balance":151090.47,"cash_current":206167.4,"cash_previous":76136.13,"population_mid_year":76,"expense_per_capita":15864.23,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2016,"revenue_approved":979100.0,"revenue_adjusted":1378498.0,"revenue_actual":1327665.3,"expense_approved":779100.0,"expense_adjusted":1178498.0,"expense_actual":656065.1,"tax_revenue":992610.59,"nontax_revenue":92556.71,"capital_revenue":0.0,"transfer_revenue":242498.0,"current_expense":656065.1,"capital_expense":0.0,"budget_balance":671600.2,"cash_current":753356.56,"cash_previous":206167.4,"population_mid_year":75,"expense_per_capita":8747.53,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2017,"revenue_approved":981900.0,"revenue_adjusted":1491884.62,"revenue_actual":1491884.62,"expense_approved":781900.0,"expense_adjusted":986805.07,"expense_actual":986805.07,"tax_revenue":1115608.73,"nontax_revenue":178579.89,"capital_revenue":8760.0,"transfer_revenue":188936.0,"current_expense":986805.07,"capital_expense":0.0,"budget_balance":505079.55,"cash_current":779746.1,"cash_previous":753356.56,"population_mid_year":75,"expense_per_capita":13157.4,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2018,"revenue_approved":1242100.0,"revenue_adjusted":2252444.68,"revenue_actual":2252444.68,"expense_approved":1242100.0,"expense_adjusted":2469882.31,"expense_actual":2469882.31,"tax_revenue":1263309.77,"nontax_revenue":249604.91,"capital_revenue":0.0,"transfer_revenue":739530.0,"current_expense":1314233.31,"capital_expense":1155649.0,"budget_balance":-217437.63,"cash_current":458961.8,"cash_previous":779746.1,"population_mid_year":73,"expense_per_capita":33834.0,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2019,"revenue_approved":1669139.0,"revenue_adjusted":2005631.5,"revenue_actual":2005631.5,"expense_approved":1669139.0,"expense_adjusted":1641562.29,"expense_actual":1641562.29,"tax_revenue":1295867.36,"nontax_revenue":502889.14,"capital_revenue":0.0,"transfer_revenue":206875.0,"current_expense":1104106.73,"capital_expense":537455.56,"budget_balance":364069.21,"cash_current":720540.38,"cash_previous":458961.8,"population_mid_year":67,"expense_per_capita":24500.93,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2020,"revenue_approved":2683098.0,"revenue_adjusted":1674697.71,"revenue_actual":1674697.71,"expense_approved":2683098.0,"expense_adjusted":1213177.25,"expense_actual":1211219.25,"tax_revenue":1245056.7,"nontax_revenue":137416.01,"capital_revenue":0.0,"transfer_revenue":292225.0,"current_expense":1161219.25,"capital_expense":50000.0,"budget_balance":463478.46,"cash_current":1074777.93,"cash_previous":720540.38,"population_mid_year":63,"expense_per_capita":19225.7,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2021,"revenue_approved":3030587.0,"revenue_adjusted":2045723.75,"revenue_actual":2045723.75,"expense_approved":3030587.0,"expense_adjusted":1840247.99,"expense_actual":1238294.99,"tax_revenue":1268229.59,"nontax_revenue":259205.53,"capital_revenue":316400.0,"transfer_revenue":201888.63,"current_expense":1218084.99,"capital_expense":20210.0,"budget_balance":807428.76,"cash_current":1846960.13,"cash_previous":1074777.93,"population_mid_year":59,"expense_per_capita":20988.05,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2022,"revenue_approved":3265112.65,"revenue_adjusted":1756139.75,"revenue_actual":1756139.75,"expense_approved":3265112.65,"expense_adjusted":2362113.49,"expense_actual":2362113.49,"tax_revenue":1487758.58,"nontax_revenue":42148.43,"capital_revenue":0.0,"transfer_revenue":226232.74,"current_expense":1432745.49,"capital_expense":929368.0,"budget_balance":-605973.74,"cash_current":1240986.39,"cash_previous":1846960.13,"population_mid_year":61,"expense_per_capita":38723.17,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2023,"revenue_approved":3406237.0,"revenue_adjusted":4164329.53,"revenue_actual":1985374.68,"expense_approved":3406237.0,"expense_adjusted":4164329.53,"expense_actual":2248262.67,"tax_revenue":1585787.28,"nontax_revenue":150637.47,"capital_revenue":0.0,"transfer_revenue":248949.93,"current_expense":1557865.67,"capital_expense":690397.0,"budget_balance":-262887.99,"cash_current":978098.4,"cash_previous":1240986.39,"population_mid_year":64,"expense_per_capita":35129.1,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2024,"revenue_approved":4664395.4,"revenue_adjusted":5677995.54,"revenue_actual":2814640.89,"expense_approved":4664395.4,"expense_adjusted":5677995.54,"expense_actual":2997312.2,"tax_revenue":1732262.43,"nontax_revenue":84253.53,"capital_revenue":0.0,"transfer_revenue":998124.93,"current_expense":1439049.51,"capital_expense":1558262.69,"budget_balance":-182671.31,"cash_current":795427.09,"cash_previous":978098.4,"population_mid_year":65,"expense_per_capita":46112.5,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2025,"revenue_approved":5900000.0,"revenue_adjusted":6446571.0,"revenue_actual":2199868.42,"expense_approved":5900000.0,"expense_adjusted":6446571.0,"expense_actual":2452927.79,"tax_revenue":1854265.75,"nontax_revenue":86302.67,"capital_revenue":0.0,"transfer_revenue":259300.0,"current_expense":1461963.2,"capital_expense":990964.59,"budget_balance":-253059.37,"cash_current":542367.72,"cash_previous":795427.09,"population_mid_year":67,"expense_per_capita":36610.86,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"}]}